Summary of stock option activity |
Options Outstanding
|
| Number of Options
| |
| Weighted Average Exercise Price
| |
| Weighted Average Remaining Contractual Term in Years
| |
| Aggregate Intrinsic Value
| |
| | | | | | | | | | | |
|
Balance Outstanding - January 1, 2018
| |
| 198,402
| |
| $
| 10.40
| | |
| 0.7
| |
| $
| -
| |
| | | | | | | | | | | | | | | |
|
Granted
| |
| 1,300,000
| |
| $
| 0.25
| | |
| 10.2
| | | | |
|
Exercised
| |
| -
| | | | | | | | | | | | |
|
Forfeited/expired
| |
| (142,245
| )
|
| $
| 9.05
| | | | | | | | | |
| | | | | | | | | | | | | | | |
|
Balance Outstanding - December 31, 2018
| |
| 1,356,157
| |
| $
| 0.31
| | |
| 9.8
| |
| $
| -
| |
| | | | | | | | | | | | | | | |
|
Exercisable - December 31, 2018
| |
| 489,490
| |
| $
| 0.29
| | |
| 9.1
| |
| $
| -
| |
| | | | | | | | | | | | | | | |
|
Balance Outstanding - January 1, 2019
| |
| 1,356,157
| |
| $
| 0.31
| | |
| 9.8
| |
| $
| -
| |
| | | | | | | | | | | | | | | |
|
Granted
| |
| 135,000
| |
| $
| 0.15
| | |
| 9.2
| | | | |
|
Exercised
| |
| -
| | | | | | | | | | | | |
|
Forfeited
| |
| (81,157
| )
|
| $
| 1.17
| | | | | | | | |
|
Balance Outstanding - December 31, 2019
| |
| 1,410,000
| |
| $
| 0.24
| | |
| 9.2
| |
| $
| -
| |
| | | | | | | | | | | | | | | |
|
Exercisable - December 31, 2019
| |
| 976,667
| |
| $
| 0.24
| | |
| 9.2
| |
| $
| -
| |
Nonvested Options
|
| Number of Options
| |
| Weighted Average Grant Date Fair Value
| |
| Weighted Average Remaining Years to Vest
|
|
Nonvested - January 1, 2018
| |
| 18,719
| |
| $
| 10.40
| | |
| 0.7
| |
| | | | | | | | | | | |
|
Granted
| |
| 1,300,000
| |
| $
| 0.13
| | | | |
|
Vested
| |
| (452,052
| )
|
| $
| 0.31
| | | | |
|
Forfeited/expired
| |
| -
| | | | | | | | | |
| | | | | | | | | | | |
|
Nonvested - December 31, 2018
| |
| 866,667
| |
| $
| 0.13
| | |
| 1.6
| |
| | | | | | | | | | | |
|
Nonvested - January 1, 2019
| |
| 866,667
| |
| $
| 0.13
| | |
| 1.6
| |
| | | | | | | | | | | |
|
Granted
| |
| 135,000
| |
| $
| 0.15
| | | | |
|
Vested
| |
| (568,334
| )
|
| $
| 0.13
| | | | |
|
Forfeited/expired
| |
| -
| | | | | | | | |
|
Nonvested - December 31, 2019
| |
| 433,333
| |
| $
| 0.13
| | |
| 0.6
| |
|
Summary of stockholders equity note warrants or rights |
|
| Warrants
| |
| Weighted Average Exercise Price
|
|
Outstanding at January 1, 2018
| |
| 7,643,003
| |
| $
| 1.34
| |
| | | | | | | |
|
Issued
| |
| 4,002,646
| |
| $
| 1.35
|
|
Exercised
| |
| -
| | | | |
|
Expired
| |
| (72,669
| )
| | | | |
| | | | | | | |
|
Outstanding at December 31, 2018
| |
| 11,572,980
| |
| $
| 1.35
| |
| | | | | | | |
|
Outstanding at January 1, 2019
| |
| 11,572,980
| |
| $
| 1.35
| |
| | | | | | | |
|
Issued
| |
| 55,000
| |
| $
| 1.35
|
|
Exercised
| |
| -
| | | | |
|
Expired
| |
| -
| | | | | |
| | | | | | | |
|
Outstanding at December 31, 2019
| |
| 11,627,980
| |
| $
| 1.35
| |
|